載入錯誤

看來載入頁面時發生了錯誤.

我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。

OMU 2.6%PRU 2.4%A031210 1.0%

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

DB Insurance Co Ltd

KOSE:A005830

南韓 / 財務狀況 / 保險

DDM 多階段

股價

87,800.00 KRW

公允價值

156,592.86 KRW

Metrics	Range	Conclusion
Perpetuity Growth Rate	2.3% - 2.8%	2.5%
Discount Rate	9.9% - 8.9%	9.4%
Fair Value	₩143,646 - ₩172,680	₩156,593
Upside	62.7% - 95.6%	77.3%

6,800

Current Dividend per Share

7.7%

Current Dividend Yield

34.4%

3yr Avg Div Growth

14.9%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

87,800.00 KRW

公允價值

156,592.86 KRW

看漲

77.3%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(KRW in millions)	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28		Dec-29	Terminal

Net Income to Common	1,851,594	1,690,684	1,881,000	1,945,524	677,694		691,248	691,248
% Growth	6.5%	-8.7%	11.3%	3.4%	-65.2%		2.0%

Payout Ratio	17.3%	32.0%	47.0%	62.0%	77.0%		90.0%	92.5%

Projected Dividends	319,990	541,019	884,070	1,206,225	521,825		622,124	639,405
% Growth		69.1%	63.4%	36.4%	-56.7%		19.2%

支援算式

Historical Performance

Discounting Periods

Discounting Factors

Pv of Discrete Dividends

Pv of Terminal Dividends


Historical Performance

	Fiscal Year Ending						YTD	YTD
(KRW in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	102,243	135,536	216,792	278,579	319,990		278,579	319,990
% Growth		33%	60%	29%	15%			15%

Net Income to Common	552,281	869,523	2,033,901	1,738,569	1,851,594		1,738,569	1,851,594
% Growth		57%	134%	-15%	7%			7%

Payout Ratio	19%	16%	11%	16%	17%		16%	17%
Retention Ratio	81%	84%	89%	84%	83%		84%	83%

Adjusted EBITDA	1,341,693	600,359	2,774,313	2,586,340	1,568,214		2,586,340	1,568,214
% Growth		-55%	362%	-7%	-39%			-39%

Total Debt	1,619,236	2,220,142	1,985,223	2,231,523	2,481,312		2,231,523	2,481,312
Shareholder's Equity	6,405,233	6,641,133	12,016,248	10,236,549	9,296,656		10,236,549	9,296,656

Debt / EBITDA	1.2	3.7	0.7	0.9	1.6			4.5
Debt / Equity	25%	33%	17%	22%	27%		22%	27%


3-Yr Avg. Dividend Growth	34.4%
5-Yr Median Payout Ratio	16.0%

版權所有。使用條款

繁體中文

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt

हिंदी